(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | -36.53%172M | -8.39%262M | -5.24%271M | 18.29%1.05B | 157.32%211M | -1.81%271M | 4.76%286M | 10.00%286M | -10.54%891M | -28.07%82M |
Deferred tax | 10.81%82M | -16.00%84M | 6.52%98M | 2.98%346M | 26.98%80M | -18.68%74M | 12.36%100M | -1.08%92M | -12.04%336M | -29.21%63M |
Other non cash items | 128.40%185M | -16.22%93M | -24.18%69M | -18.20%364M | -16.33%82M | -27.68%81M | 2.78%111M | -27.78%91M | -10.64%445M | -36.77%98M |
Change In working capital | -20.95%83M | 35.93%-107M | 620.00%78M | -66.97%72M | -32.73%148M | 150.97%105M | -595.83%-167M | -106.61%-15M | 153.69%218M | 355.81%220M |
-Change in receivables | 203.33%31M | 384.62%37M | 38.10%-65M | -102.92%-10M | 1,250.00%138M | -400.00%-30M | -110.32%-13M | -148.39%-105M | 249.34%342M | 93.97%-12M |
-Change in inventory | --0 | -45.45%6M | 21.43%-44M | 28.57%-15M | -50.00%8M | 375.00%22M | 37.50%11M | -51.35%-56M | -10.53%-21M | 420.00%16M |
-Change in other current assets | 300.00%10M | -88.89%2M | ---- | -25.00%18M | 116.67%1M | -350.00%-5M | 220.00%18M | ---- | 151.06%24M | ---6M |
-Change in other current liabilities | -100.00%-2M | -433.33%-10M | --13M | 27.78%23M | 5.00%21M | -116.67%-1M | 150.00%3M | --0 | 460.00%18M | 281.82%20M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -1.64%902M | -8.67%706M | 17.67%999M | -1.40%3.44B | 1.92%903M | 43.28%917M | -11.15%773M | -22.32%849M | 23.53%3.49B | 41.99%886M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -6.73%-333M | 2.66%-329M | -2.32%-309M | 1.45%-1.29B | -5.56%-342M | 7.42%-312M | -1.81%-338M | 5.63%-302M | -25.05%-1.31B | -62.81%-324M |
Net intangibles purchase and sale | -3.23%-96M | 2.97%-98M | -20.99%-98M | -8.38%-375M | -21.95%-100M | -16.25%-93M | -13.48%-101M | 14.74%-81M | 4.68%-346M | 0.00%-82M |
Net business purchase and sale | --0 | --0 | --0 | -55.56%-14M | ---14M | --0 | --0 | --0 | ---9M | ---- |
Net investment purchase and sale | 400.00%12M | 146.42%318M | -173.40%-1.03B | -209.87%-245M | -47.45%320M | 96.08%-4M | -58.56%-685M | -352.35%-376M | 235.98%223M | 579.53%609M |
Net other investing changes | -104.96%-25M | -25.00%3M | -900.00%-10M | 950.00%21M | -87.64%11M | 686.05%504M | 100.00%4M | 50.00%-1M | 122.22%2M | --89M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -483.04%-429M | 92.08%-87M | -86.97%-1.42B | -29.23%-1.84B | -133.22%-98M | 118.60%112M | -30.06%-1.1B | -183.58%-760M | 10.01%-1.42B | 172.13%295M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 98.60%-7M | -149.77%-220M | 161.20%1.08B | 61.22%-394M | 3.97%-750M | -8,250.00%-501M | 209.09%442M | 212.16%415M | -197.08%-1.02B | -1,423.73%-781M |
Net common stock issuance | --0 | ---14M | ---6M | 80.99%-23M | 78.00%-11M | -200.00%-12M | --0 | --0 | -656.25%-121M | -212.50%-50M |
Net other financing activities | -10.00%-11M | 51.85%-13M | ---15M | 38.98%-36M | 103.03%1M | ---10M | ---27M | ---- | 10.61%-59M | 29.79%-33M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 76.04%-156M | -38,100.00%-764M | 232.61%918M | 25.92%-1.72B | 0.00%-1.34B | -420.80%-651M | 99.38%-2M | 152.37%276M | -102.36%-2.32B | -418.60%-1.34B |
Net cash flow | ||||||||||
Beginning cash position | 24.34%996M | 0.97%1.14B | -14.59%644M | -24.45%754M | 29.42%1.18B | -19.74%801M | -12.89%1.13B | -24.45%754M | 11.63%998M | -12.49%911M |
Current changes in cash | -16.14%317M | 55.79%-145M | 35.89%496M | 55.74%-108M | -239.49%-533M | 534.48%378M | -10.07%-328M | 22.48%365M | -334.62%-244M | -265.12%-157M |
Effect of exchange rate changes | ---15M | --1M | --0 | ---2M | ---2M | --0 | --0 | --0 | --0 | ---- |
End cash Position | 10.01%1.3B | 24.34%996M | 1.88%1.14B | -14.59%644M | -14.59%644M | 29.42%1.18B | -19.74%801M | -13.66%1.12B | -24.45%754M | -24.45%754M |
Free cash flow | -8.81%466M | -17.17%275M | 36.03%589M | -3.24%1.73B | -2.76%458M | 139.91%511M | -25.06%332M | -34.69%433M | 57.89%1.79B | 85.43%471M |
Currency Unit | ILS | ILS | ILS | ILS | ILS | ILS | ILS | ILS | ILS | ILS |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data